Highlights

[BTECH] YoY Quarter Result on 2013-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     15.47%    YoY -     50.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,994 6,904 5,428 5,188 5,139 3,774 3,712 15.88%
  YoY % 30.27% 27.19% 4.63% 0.95% 36.17% 1.67% -
  Horiz. % 242.30% 185.99% 146.23% 139.76% 138.44% 101.67% 100.00%
PBT 2,485 1,386 1,322 1,052 807 383 506 30.34%
  YoY % 79.29% 4.84% 25.67% 30.36% 110.70% -24.31% -
  Horiz. % 491.11% 273.91% 261.26% 207.91% 159.49% 75.69% 100.00%
Tax -625 -346 -352 -270 -263 -186 -182 22.81%
  YoY % -80.64% 1.70% -30.37% -2.66% -41.40% -2.20% -
  Horiz. % 343.41% 190.11% 193.41% 148.35% 144.51% 102.20% 100.00%
NP 1,860 1,040 970 782 544 197 324 33.78%
  YoY % 78.85% 7.22% 24.04% 43.75% 176.14% -39.20% -
  Horiz. % 574.07% 320.99% 299.38% 241.36% 167.90% 60.80% 100.00%
NP to SH 1,822 1,017 979 769 512 188 336 32.51%
  YoY % 79.15% 3.88% 27.31% 50.20% 172.34% -44.05% -
  Horiz. % 542.26% 302.68% 291.37% 228.87% 152.38% 55.95% 100.00%
Tax Rate 25.15 % 24.96 % 26.63 % 25.67 % 32.59 % 48.56 % 35.97 % -5.78%
  YoY % 0.76% -6.27% 3.74% -21.23% -32.89% 35.00% -
  Horiz. % 69.92% 69.39% 74.03% 71.37% 90.60% 135.00% 100.00%
Total Cost 7,134 5,864 4,458 4,406 4,595 3,577 3,388 13.20%
  YoY % 21.66% 31.54% 1.18% -4.11% 28.46% 5.58% -
  Horiz. % 210.57% 173.08% 131.58% 130.05% 135.63% 105.58% 100.00%
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.23% 21.23% -
  Horiz. % 178.75% 154.38% 138.12% 138.12% 130.00% 121.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.23% 21.23% -
  Horiz. % 178.75% 154.38% 138.12% 138.12% 130.00% 121.23% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 268,571 258,461 -0.42%
  YoY % 0.00% 0.00% 0.00% 0.00% -6.17% 3.91% -
  Horiz. % 97.50% 97.50% 97.50% 97.50% 97.50% 103.91% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.68 % 15.06 % 17.87 % 15.07 % 10.59 % 5.22 % 8.73 % 15.44%
  YoY % 37.32% -15.72% 18.58% 42.30% 102.87% -40.21% -
  Horiz. % 236.88% 172.51% 204.70% 172.62% 121.31% 59.79% 100.00%
ROE 3.29 % 2.12 % 2.29 % 1.80 % 1.27 % 0.50 % 1.08 % 20.38%
  YoY % 55.19% -7.42% 27.22% 41.73% 154.00% -53.70% -
  Horiz. % 304.63% 196.30% 212.04% 166.67% 117.59% 46.30% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.57 2.74 2.15 2.06 2.04 1.41 1.44 16.32%
  YoY % 30.29% 27.44% 4.37% 0.98% 44.68% -2.08% -
  Horiz. % 247.92% 190.28% 149.31% 143.06% 141.67% 97.92% 100.00%
EPS 0.72 0.40 0.39 0.31 0.20 0.07 0.13 32.98%
  YoY % 80.00% 2.56% 25.81% 55.00% 185.71% -46.15% -
  Horiz. % 553.85% 307.69% 300.00% 238.46% 153.85% 53.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2200 0.1900 0.1700 0.1700 0.1600 0.1400 0.1200 10.62%
  YoY % 15.79% 11.76% 0.00% 6.25% 14.29% 16.67% -
  Horiz. % 183.33% 158.33% 141.67% 141.67% 133.33% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.57 2.74 2.15 2.06 2.04 1.50 1.47 15.92%
  YoY % 30.29% 27.44% 4.37% 0.98% 36.00% 2.04% -
  Horiz. % 242.86% 186.39% 146.26% 140.14% 138.78% 102.04% 100.00%
EPS 0.72 0.40 0.39 0.31 0.20 0.07 0.13 32.98%
  YoY % 80.00% 2.56% 25.81% 55.00% 185.71% -46.15% -
  Horiz. % 553.85% 307.69% 300.00% 238.46% 153.85% 53.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2200 0.1900 0.1700 0.1700 0.1600 0.1492 0.1231 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.24% 21.20% -
  Horiz. % 178.72% 154.35% 138.10% 138.10% 129.98% 121.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2350 0.2800 0.1800 0.1400 0.1400 0.1050 0.1000 -
P/RPS 6.58 10.22 8.36 6.80 6.87 7.47 6.96 -0.93%
  YoY % -35.62% 22.25% 22.94% -1.02% -8.03% 7.33% -
  Horiz. % 94.54% 146.84% 120.11% 97.70% 98.71% 107.33% 100.00%
P/EPS 32.50 69.38 46.33 45.88 68.91 150.00 76.92 -13.36%
  YoY % -53.16% 49.75% 0.98% -33.42% -54.06% 95.01% -
  Horiz. % 42.25% 90.20% 60.23% 59.65% 89.59% 195.01% 100.00%
EY 3.08 1.44 2.16 2.18 1.45 0.67 1.30 15.45%
  YoY % 113.89% -33.33% -0.92% 50.34% 116.42% -48.46% -
  Horiz. % 236.92% 110.77% 166.15% 167.69% 111.54% 51.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.07 1.47 1.06 0.82 0.88 0.75 0.83 4.32%
  YoY % -27.21% 38.68% 29.27% -6.82% 17.33% -9.64% -
  Horiz. % 128.92% 177.11% 127.71% 98.80% 106.02% 90.36% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 -
Price 0.2550 0.3100 0.2300 0.1500 0.1500 0.1600 0.1300 -
P/RPS 7.14 11.32 10.68 7.29 7.36 11.39 9.05 -3.87%
  YoY % -36.93% 5.99% 46.50% -0.95% -35.38% 25.86% -
  Horiz. % 78.90% 125.08% 118.01% 80.55% 81.33% 125.86% 100.00%
P/EPS 35.27 76.81 59.20 49.15 73.83 228.57 100.00 -15.93%
  YoY % -54.08% 29.75% 20.45% -33.43% -67.70% 128.57% -
  Horiz. % 35.27% 76.81% 59.20% 49.15% 73.83% 228.57% 100.00%
EY 2.84 1.30 1.69 2.03 1.35 0.44 1.00 18.98%
  YoY % 118.46% -23.08% -16.75% 50.37% 206.82% -56.00% -
  Horiz. % 284.00% 130.00% 169.00% 203.00% 135.00% 44.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.16 1.63 1.35 0.88 0.94 1.14 1.08 1.20%
  YoY % -28.83% 20.74% 53.41% -6.38% -17.54% 5.56% -
  Horiz. % 107.41% 150.93% 125.00% 81.48% 87.04% 105.56% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers